Swadeshi Industries & Leasing Ltd
₹ 55.6
1.98%
08 Sep
- close price
About
Incorporated in 1974, Swadeshi Industries & Leasing Ltd is in the business of trading of various items.[1]
Key Points
- Market Cap ₹ 60.1 Cr.
- Current Price ₹ 55.6
- High / Low ₹ 56.7 / 2.66
- Stock P/E 45.2
- Book Value ₹ 8.28
- Dividend Yield 0.00 %
- ROCE 14.0 %
- ROE 12.2 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Debtor days have improved from 196 to 115 days.
Cons
- Stock is trading at 6.71 times its book value
- Promoter holding is low: 35.0%
- Company has a low return on equity of 3.56% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3.02 | 12.80 | 0.49 | 25.73 | 7.34 | 2.13 | 1.17 | 1.15 | 0.34 | 0.73 | 2.46 | 16.77 | 23.66 | |
| 3.17 | 12.97 | 0.74 | 26.07 | 7.78 | 3.30 | 1.38 | 1.90 | 1.23 | 0.92 | 2.67 | 15.59 | 22.10 | |
| Operating Profit | -0.15 | -0.17 | -0.25 | -0.34 | -0.44 | -1.17 | -0.21 | -0.75 | -0.89 | -0.19 | -0.21 | 1.18 | 1.56 |
| OPM % | -4.97% | -1.33% | -51.02% | -1.32% | -5.99% | -54.93% | -17.95% | -65.22% | -261.76% | -26.03% | -8.54% | 7.04% | 6.59% |
| 0.34 | 0.38 | 0.37 | 0.47 | 0.20 | 0.21 | 0.03 | 0.07 | 0.03 | 0.09 | 0.15 | 0.00 | 0.03 | |
| Interest | 0.00 | 0.01 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.19 | 0.20 | 0.12 | 0.11 | -0.24 | -0.96 | -0.19 | -0.69 | -0.86 | -0.10 | -0.06 | 1.18 | 1.59 |
| Tax % | 0.00% | 0.00% | 33.33% | 36.36% | 0.00% | -1.04% | 0.00% | 1.45% | 0.00% | 0.00% | 0.00% | 11.86% | |
| 0.19 | 0.20 | 0.08 | 0.08 | -0.24 | -0.96 | -0.18 | -0.69 | -0.87 | -0.10 | -0.06 | 1.03 | 1.33 | |
| EPS in Rs | 0.17 | 0.19 | 0.07 | 0.07 | -0.22 | -0.89 | -0.17 | -0.64 | -0.80 | -0.09 | -0.06 | 0.95 | 1.22 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 3% |
| 5 Years: | 70% |
| 3 Years: | 267% |
| TTM: | 398% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 18% |
| 5 Years: | 51% |
| 3 Years: | 47% |
| TTM: | 4533% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 5% |
| 5 Years: | 171% |
| 3 Years: | 209% |
| 1 Year: | 2087% |
| Return on Equity | |
|---|---|
| 10 Years: | -2% |
| 5 Years: | -2% |
| 3 Years: | 4% |
| Last Year: | 12% |
Balance Sheet
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 |
| Reserves | -0.14 | 0.06 | 0.14 | 0.22 | -0.02 | -0.98 | -1.17 | -1.86 | -2.72 | -2.82 | -2.88 | -1.86 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.09 | 0.05 | 0.01 | 0.00 | 0.02 | |
| 0.04 | 0.41 | 1.22 | 6.90 | 2.00 | 1.66 | 1.49 | 1.13 | 0.45 | 0.86 | 1.50 | 1.42 | |
| Total Liabilities | 10.72 | 11.29 | 12.18 | 17.94 | 12.80 | 11.50 | 11.15 | 10.18 | 8.60 | 8.87 | 9.44 | 10.40 |
| 0.00 | 0.00 | 0.00 | 3.28 | 3.52 | 3.53 | 3.54 | 3.54 | 3.54 | 3.54 | 3.53 | 0.01 | |
| CWIP | 0.00 | 4.08 | 4.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 5.19 | 5.71 | 3.68 | 4.32 | 3.93 | 3.09 | 3.36 | 2.75 | 1.42 | 0.00 | 0.00 | 0.00 |
| 5.53 | 1.50 | 4.42 | 10.34 | 5.35 | 4.88 | 4.25 | 3.89 | 3.64 | 5.33 | 5.91 | 10.39 | |
| Total Assets | 10.72 | 11.29 | 12.18 | 17.94 | 12.80 | 11.50 | 11.15 | 10.18 | 8.60 | 8.87 | 9.44 | 10.40 |
Cash Flows
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -0.44 | -0.56 | -2.45 | 0.21 | -1.15 | -1.07 | 0.25 | -0.66 | -1.40 | -1.45 | -0.16 | -1.75 | |
| 0.54 | 0.46 | 2.43 | -0.16 | 1.16 | 1.03 | -0.26 | 0.66 | 1.36 | 1.50 | 0.15 | 1.73 | |
| 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | 0.08 | -0.04 | -0.04 | 0.00 | 0.01 | |
| Net Cash Flow | 0.10 | -0.10 | -0.02 | 0.04 | 0.00 | -0.03 | 0.00 | 0.08 | -0.08 | 0.01 | -0.01 | 0.00 |
Ratios
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 9.70 | 201.12 | 84.41 | 46.25 | 80.54 | 93.59 | 133.30 | 171.76 | 455.00 | 19.29 | 114.92 |
| Inventory Days | 0.00 | 0.00 | 780.93 | 2.70 | 0.00 | 59.95 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Days Payable | 984.65 | 95.94 | 280.36 | |||||||||
| Cash Conversion Cycle | 0.00 | 9.70 | -2.60 | -8.83 | 46.25 | -139.87 | 93.59 | 133.30 | 171.76 | 455.00 | 19.29 | 114.92 |
| Working Capital Days | 82.19 | 30.51 | 2,383.67 | 36.60 | 160.12 | 534.65 | 832.95 | 822.04 | 3,327.94 | 2,185.00 | 639.49 | 192.84 |
| ROCE % | 1.98% | 1.95% | 1.47% | 1.27% | -2.20% | -9.30% | -1.95% | -7.38% | -10.00% | -1.24% | -0.75% | 13.95% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
5 Sep - Copies of Newspaper Advertisement published on September 05, 2025 in News Hub English and News Hub Marathi
- Notice Of 41St Annual General Meeting 4 Sep
- Reg. 34 (1) Annual Report. 4 Sep
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
13 Aug - Results for the quarter ended June 30, 2025
-
RESULTS - FINANCIAL RESULTS FOR QUARTER ENDED JUNE 30, 2025
12 Aug - Q1 2025 results approved; new Independent Director and CFO appointed; INR 25 Cr loan approved; equity acquisition done.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1]
SILL is engaged in the manufacturing and supply of preservative-free grocery products across multiple categories.
a) Copper Division
Engaged in manufacturing and trading industrial copper products for varied applications.
b) Tax-Innovate
Provides specialized taxation and compliance solutions to simplify business processes.
c) MSME Park
Develops and operates multi-sector hubs supporting manufacturing and service-based MSMEs.
d) Preservative-Free Foods
Supplies natural, chemical-free groceries, promoting healthy and sustainable living.
e) Water-less Textile Dyeing
Offers an eco-friendly fabric dyeing technology that reduces water usage in textiles.